Calculadora Hipotecaria

Precio de venta:
Porciento de pronto: %
Términos de Años: años
Interés anual: %
 


Información de Pagos de la Hipoteca:
Pronto Pago: $7,500.00
Precio a Financiar: $142,500.00
Pago Mensual: $948.06


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $831.25 $116.81 $142,383.19
2 $830.57 $117.49 $142,265.71
3 $829.88 $118.17 $142,147.53
4 $829.19 $118.86 $142,028.67
5 $828.50 $119.56 $141,909.12
6 $827.80 $120.25 $141,788.86
7 $827.10 $120.95 $141,667.91
8 $826.40 $121.66 $141,546.25
9 $825.69 $122.37 $141,423.88
10 $824.97 $123.08 $141,300.80
11 $824.25 $123.80 $141,176.99
12 $823.53 $124.52 $141,052.47
Total de años: 1
  Usted invertirá: $11,376.67 en su casa en el año 1
$9,929.14 irá al INTERES
$1,447.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $822.81 $125.25 $140,927.22
14 $822.08 $125.98 $140,801.24
15 $821.34 $126.72 $140,674.52
16 $820.60 $127.45 $140,547.07
17 $819.86 $128.20 $140,418.87
18 $819.11 $128.95 $140,289.93
19 $818.36 $129.70 $140,160.23
20 $817.60 $130.45 $140,029.77
21 $816.84 $131.22 $139,898.56
22 $816.07 $131.98 $139,766.58
23 $815.31 $132.75 $139,633.83
24 $814.53 $133.53 $139,500.30
Total de años: 2
  Usted invertirá: $11,376.67 en su casa en el año 2
$9,824.50 irá al INTERES
$1,552.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $813.75 $134.30 $139,366.00
26 $812.97 $135.09 $139,230.91
27 $812.18 $135.88 $139,095.03
28 $811.39 $136.67 $138,958.36
29 $810.59 $137.47 $138,820.90
30 $809.79 $138.27 $138,682.63
31 $808.98 $139.07 $138,543.56
32 $808.17 $139.89 $138,403.67
33 $807.35 $140.70 $138,262.97
34 $806.53 $141.52 $138,121.45
35 $805.71 $142.35 $137,979.10
36 $804.88 $143.18 $137,835.92
Total de años: 3
  Usted invertirá: $11,376.67 en su casa en el año 3
$9,712.30 irá al INTERES
$1,664.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $804.04 $144.01 $137,691.91
38 $803.20 $144.85 $137,547.06
39 $802.36 $145.70 $137,401.36
40 $801.51 $146.55 $137,254.81
41 $800.65 $147.40 $137,107.41
42 $799.79 $148.26 $136,959.14
43 $798.93 $149.13 $136,810.02
44 $798.06 $150.00 $136,660.02
45 $797.18 $150.87 $136,509.15
46 $796.30 $151.75 $136,357.39
47 $795.42 $152.64 $136,204.76
48 $794.53 $153.53 $136,051.23
Total de años: 4
  Usted invertirá: $11,376.67 en su casa en el año 4
$9,591.98 irá al INTERES
$1,784.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $793.63 $154.42 $135,896.80
50 $792.73 $155.32 $135,741.48
51 $791.83 $156.23 $135,585.25
52 $790.91 $157.14 $135,428.11
53 $790.00 $158.06 $135,270.05
54 $789.08 $158.98 $135,111.07
55 $788.15 $159.91 $134,951.16
56 $787.22 $160.84 $134,790.32
57 $786.28 $161.78 $134,628.54
58 $785.33 $162.72 $134,465.81
59 $784.38 $163.67 $134,302.14
60 $783.43 $164.63 $134,137.52
Total de años: 5
  Usted invertirá: $11,376.67 en su casa en el año 5
$9,462.96 irá al INTERES
$1,913.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $782.47 $165.59 $133,971.93
62 $781.50 $166.55 $133,805.38
63 $780.53 $167.52 $133,637.85
64 $779.55 $168.50 $133,469.35
65 $778.57 $169.48 $133,299.86
66 $777.58 $170.47 $133,129.39
67 $776.59 $171.47 $132,957.92
68 $775.59 $172.47 $132,785.45
69 $774.58 $173.47 $132,611.98
70 $773.57 $174.49 $132,437.49
71 $772.55 $175.50 $132,261.99
72 $771.53 $176.53 $132,085.46
Total de años: 6
  Usted invertirá: $11,376.67 en su casa en el año 6
$9,324.62 irá al INTERES
$2,052.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $770.50 $177.56 $131,907.90
74 $769.46 $178.59 $131,729.31
75 $768.42 $179.64 $131,549.68
76 $767.37 $180.68 $131,368.99
77 $766.32 $181.74 $131,187.26
78 $765.26 $182.80 $131,004.46
79 $764.19 $183.86 $130,820.60
80 $763.12 $184.94 $130,635.66
81 $762.04 $186.01 $130,449.65
82 $760.96 $187.10 $130,262.55
83 $759.86 $188.19 $130,074.35
84 $758.77 $189.29 $129,885.07
Total de años: 7
  Usted invertirá: $11,376.67 en su casa en el año 7
$9,176.28 irá al INTERES
$2,200.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $757.66 $190.39 $129,694.67
86 $756.55 $191.50 $129,503.17
87 $755.44 $192.62 $129,310.55
88 $754.31 $193.74 $129,116.80
89 $753.18 $194.87 $128,921.93
90 $752.04 $196.01 $128,725.92
91 $750.90 $197.15 $128,528.76
92 $749.75 $198.30 $128,330.46
93 $748.59 $199.46 $128,130.99
94 $747.43 $200.63 $127,930.37
95 $746.26 $201.80 $127,728.57
96 $745.08 $202.97 $127,525.60
Total de años: 8
  Usted invertirá: $11,376.67 en su casa en el año 8
$9,017.21 irá al INTERES
$2,359.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $743.90 $204.16 $127,321.44
98 $742.71 $205.35 $127,116.10
99 $741.51 $206.55 $126,909.55
100 $740.31 $207.75 $126,701.80
101 $739.09 $208.96 $126,492.84
102 $737.87 $210.18 $126,282.66
103 $736.65 $211.41 $126,071.25
104 $735.42 $212.64 $125,858.61
105 $734.18 $213.88 $125,644.73
106 $732.93 $215.13 $125,429.60
107 $731.67 $216.38 $125,213.22
108 $730.41 $217.65 $124,995.57
Total de años: 9
  Usted invertirá: $11,376.67 en su casa en el año 9
$8,846.64 irá al INTERES
$2,530.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $729.14 $218.92 $124,776.66
110 $727.86 $220.19 $124,556.46
111 $726.58 $221.48 $124,334.99
112 $725.29 $222.77 $124,112.22
113 $723.99 $224.07 $123,888.15
114 $722.68 $225.38 $123,662.78
115 $721.37 $226.69 $123,436.09
116 $720.04 $228.01 $123,208.07
117 $718.71 $229.34 $122,978.73
118 $717.38 $230.68 $122,748.05
119 $716.03 $232.03 $122,516.03
120 $714.68 $233.38 $122,282.65
Total de años: 10
  Usted invertirá: $11,376.67 en su casa en el año 10
$8,663.75 irá al INTERES
$2,712.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $713.32 $234.74 $122,047.91
122 $711.95 $236.11 $121,811.80
123 $710.57 $237.49 $121,574.31
124 $709.18 $238.87 $121,335.44
125 $707.79 $240.27 $121,095.17
126 $706.39 $241.67 $120,853.50
127 $704.98 $243.08 $120,610.43
128 $703.56 $244.50 $120,365.93
129 $702.13 $245.92 $120,120.01
130 $700.70 $247.36 $119,872.65
131 $699.26 $248.80 $119,623.85
132 $697.81 $250.25 $119,373.60
Total de años: 11
  Usted invertirá: $11,376.67 en su casa en el año 11
$8,467.63 irá al INTERES
$2,909.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $696.35 $251.71 $119,121.89
134 $694.88 $253.18 $118,868.71
135 $693.40 $254.66 $118,614.06
136 $691.92 $256.14 $118,357.92
137 $690.42 $257.63 $118,100.28
138 $688.92 $259.14 $117,841.15
139 $687.41 $260.65 $117,580.50
140 $685.89 $262.17 $117,318.33
141 $684.36 $263.70 $117,054.63
142 $682.82 $265.24 $116,789.39
143 $681.27 $266.78 $116,522.61
144 $679.72 $268.34 $116,254.27
Total de años: 12
  Usted invertirá: $11,376.67 en su casa en el año 12
$8,257.33 irá al INTERES
$3,119.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $678.15 $269.91 $115,984.36
146 $676.58 $271.48 $115,712.88
147 $674.99 $273.06 $115,439.81
148 $673.40 $274.66 $115,165.16
149 $671.80 $276.26 $114,888.90
150 $670.19 $277.87 $114,611.03
151 $668.56 $279.49 $114,331.54
152 $666.93 $281.12 $114,050.41
153 $665.29 $282.76 $113,767.65
154 $663.64 $284.41 $113,483.24
155 $661.99 $286.07 $113,197.17
156 $660.32 $287.74 $112,909.43
Total de años: 13
  Usted invertirá: $11,376.67 en su casa en el año 13
$8,031.84 irá al INTERES
$3,344.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $658.64 $289.42 $112,620.01
158 $656.95 $291.11 $112,328.91
159 $655.25 $292.80 $112,036.10
160 $653.54 $294.51 $111,741.59
161 $651.83 $296.23 $111,445.36
162 $650.10 $297.96 $111,147.40
163 $648.36 $299.70 $110,847.71
164 $646.61 $301.44 $110,546.26
165 $644.85 $303.20 $110,243.06
166 $643.08 $304.97 $109,938.09
167 $641.31 $306.75 $109,631.34
168 $639.52 $308.54 $109,322.80
Total de años: 14
  Usted invertirá: $11,376.67 en su casa en el año 14
$7,790.04 irá al INTERES
$3,586.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $637.72 $310.34 $109,012.46
170 $635.91 $312.15 $108,700.31
171 $634.09 $313.97 $108,386.34
172 $632.25 $315.80 $108,070.53
173 $630.41 $317.64 $107,752.89
174 $628.56 $319.50 $107,433.39
175 $626.69 $321.36 $107,112.03
176 $624.82 $323.24 $106,788.79
177 $622.93 $325.12 $106,463.67
178 $621.04 $327.02 $106,136.65
179 $619.13 $328.93 $105,807.73
180 $617.21 $330.84 $105,476.88
Total de años: 15
  Usted invertirá: $11,376.67 en su casa en el año 15
$7,530.76 irá al INTERES
$3,845.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $615.28 $332.77 $105,144.11
182 $613.34 $334.72 $104,809.39
183 $611.39 $336.67 $104,472.73
184 $609.42 $338.63 $104,134.09
185 $607.45 $340.61 $103,793.49
186 $605.46 $342.59 $103,450.89
187 $603.46 $344.59 $103,106.30
188 $601.45 $346.60 $102,759.70
189 $599.43 $348.62 $102,411.07
190 $597.40 $350.66 $102,060.42
191 $595.35 $352.70 $101,707.71
192 $593.29 $354.76 $101,352.95
Total de años: 16
  Usted invertirá: $11,376.67 en su casa en el año 16
$7,252.74 irá al INTERES
$4,123.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $591.23 $356.83 $100,996.12
194 $589.14 $358.91 $100,637.21
195 $587.05 $361.01 $100,276.20
196 $584.94 $363.11 $99,913.09
197 $582.83 $365.23 $99,547.86
198 $580.70 $367.36 $99,180.50
199 $578.55 $369.50 $98,811.00
200 $576.40 $371.66 $98,439.34
201 $574.23 $373.83 $98,065.51
202 $572.05 $376.01 $97,689.51
203 $569.86 $378.20 $97,311.31
204 $567.65 $380.41 $96,930.90
Total de años: 17
  Usted invertirá: $11,376.67 en su casa en el año 17
$6,954.62 irá al INTERES
$4,422.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $565.43 $382.63 $96,548.27
206 $563.20 $384.86 $96,163.42
207 $560.95 $387.10 $95,776.31
208 $558.70 $389.36 $95,386.95
209 $556.42 $391.63 $94,995.32
210 $554.14 $393.92 $94,601.40
211 $551.84 $396.21 $94,205.19
212 $549.53 $398.53 $93,806.66
213 $547.21 $400.85 $93,405.81
214 $544.87 $403.19 $93,002.62
215 $542.52 $405.54 $92,597.08
216 $540.15 $407.91 $92,189.18
Total de años: 18
  Usted invertirá: $11,376.67 en su casa en el año 18
$6,634.95 irá al INTERES
$4,741.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $537.77 $410.29 $91,778.89
218 $535.38 $412.68 $91,366.21
219 $532.97 $415.09 $90,951.12
220 $530.55 $417.51 $90,533.62
221 $528.11 $419.94 $90,113.67
222 $525.66 $422.39 $89,691.28
223 $523.20 $424.86 $89,266.42
224 $520.72 $427.34 $88,839.09
225 $518.23 $429.83 $88,409.26
226 $515.72 $432.34 $87,976.92
227 $513.20 $434.86 $87,542.07
228 $510.66 $437.39 $87,104.67
Total de años: 19
  Usted invertirá: $11,376.67 en su casa en el año 19
$6,292.17 irá al INTERES
$5,084.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $508.11 $439.95 $86,664.73
230 $505.54 $442.51 $86,222.22
231 $502.96 $445.09 $85,777.12
232 $500.37 $447.69 $85,329.43
233 $497.76 $450.30 $84,879.13
234 $495.13 $452.93 $84,426.20
235 $492.49 $455.57 $83,970.63
236 $489.83 $458.23 $83,512.41
237 $487.16 $460.90 $83,051.51
238 $484.47 $463.59 $82,587.92
239 $481.76 $466.29 $82,121.62
240 $479.04 $469.01 $81,652.61
Total de años: 20
  Usted invertirá: $11,376.67 en su casa en el año 20
$5,924.61 irá al INTERES
$5,452.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $476.31 $471.75 $81,180.86
242 $473.56 $474.50 $80,706.36
243 $470.79 $477.27 $80,229.09
244 $468.00 $480.05 $79,749.04
245 $465.20 $482.85 $79,266.19
246 $462.39 $485.67 $78,780.52
247 $459.55 $488.50 $78,292.01
248 $456.70 $491.35 $77,800.66
249 $453.84 $494.22 $77,306.44
250 $450.95 $497.10 $76,809.34
251 $448.05 $500.00 $76,309.34
252 $445.14 $502.92 $75,806.42
Total de años: 21
  Usted invertirá: $11,376.67 en su casa en el año 21
$5,530.48 irá al INTERES
$5,846.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $442.20 $505.85 $75,300.57
254 $439.25 $508.80 $74,791.77
255 $436.29 $511.77 $74,279.99
256 $433.30 $514.76 $73,765.24
257 $430.30 $517.76 $73,247.48
258 $427.28 $520.78 $72,726.70
259 $424.24 $523.82 $72,202.88
260 $421.18 $526.87 $71,676.01
261 $418.11 $529.95 $71,146.06
262 $415.02 $533.04 $70,613.03
263 $411.91 $536.15 $70,076.88
264 $408.78 $539.27 $69,537.61
Total de años: 22
  Usted invertirá: $11,376.67 en su casa en el año 22
$5,107.86 irá al INTERES
$6,268.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $405.64 $542.42 $68,995.19
266 $402.47 $545.58 $68,449.60
267 $399.29 $548.77 $67,900.84
268 $396.09 $551.97 $67,348.87
269 $392.87 $555.19 $66,793.68
270 $389.63 $558.43 $66,235.25
271 $386.37 $561.68 $65,673.57
272 $383.10 $564.96 $65,108.61
273 $379.80 $568.26 $64,540.35
274 $376.49 $571.57 $63,968.78
275 $373.15 $574.90 $63,393.88
276 $369.80 $578.26 $62,815.62
Total de años: 23
  Usted invertirá: $11,376.67 en su casa en el año 23
$4,654.69 irá al INTERES
$6,721.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $366.42 $581.63 $62,233.99
278 $363.03 $585.02 $61,648.96
279 $359.62 $588.44 $61,060.53
280 $356.19 $591.87 $60,468.66
281 $352.73 $595.32 $59,873.34
282 $349.26 $598.79 $59,274.54
283 $345.77 $602.29 $58,672.25
284 $342.25 $605.80 $58,066.45
285 $338.72 $609.34 $57,457.12
286 $335.17 $612.89 $56,844.23
287 $331.59 $616.46 $56,227.76
288 $328.00 $620.06 $55,607.70
Total de años: 24
  Usted invertirá: $11,376.67 en su casa en el año 24
$4,168.75 irá al INTERES
$7,207.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $324.38 $623.68 $54,984.02
290 $320.74 $627.32 $54,356.71
291 $317.08 $630.98 $53,725.73
292 $313.40 $634.66 $53,091.08
293 $309.70 $638.36 $52,452.72
294 $305.97 $642.08 $51,810.64
295 $302.23 $645.83 $51,164.81
296 $298.46 $649.59 $50,515.21
297 $294.67 $653.38 $49,861.83
298 $290.86 $657.20 $49,204.63
299 $287.03 $661.03 $48,543.61
300 $283.17 $664.89 $47,878.72
Total de años: 25
  Usted invertirá: $11,376.67 en su casa en el año 25
$3,647.69 irá al INTERES
$7,728.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $279.29 $668.76 $47,209.96
302 $275.39 $672.66 $46,537.29
303 $271.47 $676.59 $45,860.70
304 $267.52 $680.54 $45,180.17
305 $263.55 $684.51 $44,495.66
306 $259.56 $688.50 $43,807.17
307 $255.54 $692.51 $43,114.65
308 $251.50 $696.55 $42,418.10
309 $247.44 $700.62 $41,717.48
310 $243.35 $704.70 $41,012.78
311 $239.24 $708.81 $40,303.96
312 $235.11 $712.95 $39,591.01
Total de años: 26
  Usted invertirá: $11,376.67 en su casa en el año 26
$3,088.96 irá al INTERES
$8,287.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $230.95 $717.11 $38,873.90
314 $226.76 $721.29 $38,152.61
315 $222.56 $725.50 $37,427.11
316 $218.32 $729.73 $36,697.38
317 $214.07 $733.99 $35,963.39
318 $209.79 $738.27 $35,225.12
319 $205.48 $742.58 $34,482.55
320 $201.15 $746.91 $33,735.64
321 $196.79 $751.26 $32,984.37
322 $192.41 $755.65 $32,228.73
323 $188.00 $760.06 $31,468.67
324 $183.57 $764.49 $30,704.18
Total de años: 27
  Usted invertirá: $11,376.67 en su casa en el año 27
$2,489.84 irá al INTERES
$8,886.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $179.11 $768.95 $29,935.24
326 $174.62 $773.43 $29,161.80
327 $170.11 $777.95 $28,383.86
328 $165.57 $782.48 $27,601.37
329 $161.01 $787.05 $26,814.32
330 $156.42 $791.64 $26,022.69
331 $151.80 $796.26 $25,226.43
332 $147.15 $800.90 $24,425.53
333 $142.48 $805.57 $23,619.95
334 $137.78 $810.27 $22,809.68
335 $133.06 $815.00 $21,994.68
336 $128.30 $819.75 $21,174.93
Total de años: 28
  Usted invertirá: $11,376.67 en su casa en el año 28
$1,847.42 irá al INTERES
$9,529.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $123.52 $824.54 $20,350.39
338 $118.71 $829.35 $19,521.05
339 $113.87 $834.18 $18,686.86
340 $109.01 $839.05 $17,847.81
341 $104.11 $843.94 $17,003.87
342 $99.19 $848.87 $16,155.00
343 $94.24 $853.82 $15,301.18
344 $89.26 $858.80 $14,442.38
345 $84.25 $863.81 $13,578.58
346 $79.21 $868.85 $12,709.73
347 $74.14 $873.92 $11,835.81
348 $69.04 $879.01 $10,956.80
Total de años: 29
  Usted invertirá: $11,376.67 en su casa en el año 29
$1,158.54 irá al INTERES
$10,218.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $63.91 $884.14 $10,072.66
350 $58.76 $889.30 $9,183.36
351 $53.57 $894.49 $8,288.87
352 $48.35 $899.70 $7,389.17
353 $43.10 $904.95 $6,484.21
354 $37.82 $910.23 $5,573.98
355 $32.51 $915.54 $4,658.44
356 $27.17 $920.88 $3,737.56
357 $21.80 $926.25 $2,811.31
358 $16.40 $931.66 $1,879.65
359 $10.96 $937.09 $942.56
360 $5.50 $942.56 $0.00
Total de años: 30
  Usted invertirá: $11,376.67 en su casa en el año 30
$419.87 irá al INTERES
$10,956.80 irá al PRINCIPAL
 

Los resultados obtenidos en esta página no representa una oferta, ni aprobación de la hipoteca ni pago.